| Droits TV | $2.0M |
| Bonus TV de Classement | $561K |
| Jour de match | $21K |
| Sponsoring | $30K |
| Merchandising | $522K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $6K |
| Amortissement Transferts | $25K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $679K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $3.2M | $2.1M | $1.1M | $45.0M |
| Oct 2029 | $3.7M | $3.2M | $457K | $43.9M |
| Sep 2029 | $3.6M | $2.8M | $804K | $43.4M |
| Aug 2029 | $3.6M | $2.7M | $891K | $42.6M |
| Jul 2029 | $3.4M | $2.8M | $572K | $41.7M |
| Jun 2029 | $3.0M | $2.7M | $243K | $41.1M |
| May 2029 | $2.7M | $2.5M | $147K | $40.8M |
| Apr 2029 | $2.7M | $2.1M | $646K | $40.6M |
| Mar 2029 | $2.7M | $2.9M | $-147K | $40.0M |
| Feb 2029 | $2.7M | $2.1M | $595K | $40.1M |
| Jan 2029 | $2.9M | $2.8M | $163K | $39.5M |
| Dec 2028 | $2.7M | $2.3M | $408K | $39.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $180K |
| Local Dairy Co. | $179K |